Quarterly Report • Oct 23, 2013
Quarterly Report
Open in ViewerOpens in native device viewer
| MEUR | Q3 2013 | Q3 2012 Δ% | Q1-Q3 2013 Q1-Q3 2012 Δ% | |||
|---|---|---|---|---|---|---|
| Net sales | 576.6 | 578.1 | 1) 5 |
1,798.0 | 1,751.0 | 1) 5 |
| Operating earnings (EBIT1) | 118.4 | 115.4 | 3 | 371.0 | 351.3 | 6 |
| Operating margin, % | 20.5 | 20.0 | 0.5 | 20.6 | 20.1 | 0.5 |
| Earnings before taxes | ||||||
| excl. non-recurring items | 109.9 | 103.4 | 6 | 344.4 | 311.8 | 10 |
| Non-recurring items 2) | -14.9 | - | n.a. | -14.9 | - | n.a. |
| Earnings before taxes | 95.0 | 103.4 | -8 | 329.5 | 311.8 | 6 |
| Net earnings | 76.4 | 83.7 | -9 | 266.3 | 252.1 | 6 |
| Net earnings, excl. non | ||||||
| recurring items | 89.0 | 83.7 | 6 | 278.9 | 252.1 | 11 |
| Earnings per share, EUR | 0.21 | 0.24 | -13 | 0.75 | 0.71 | 6 |
| Earnings per share excl. | ||||||
| non-recurring items, EUR | 0.25 | 0.24 | 4 | 0.78 | 0.71 | 10 |
1) Adjusted to fixed exchange rates and a comparable group structure, i.e. organic growth. 2) The non-recurring items relate to Other Operations, a write-down of the Blom investment and
a cost reduction programme in MT.
Ola Rollén, President and CEO, Hexagon AB
"Hexagon reports 5 per cent organic growth in the third quarter. Geosystems' growth accelerated, supported by an improving European construction market and strong customer demand for the new products launched in July. We experienced solid demand in the aerospace, power and energy sectors, but faced weakness in the US defence sector, as well as automotive, which is currently in the trough of its capex cycle. The operating margin expansion in the quarter underscores the shift in our business model as we move towards software centric solutions. We continue to report strong cash flow which has enabled us to increase expansion activity, evidenced by the acquisitions of Devex, AHAB, and the public offer for Veripos."
Organic growth was 5 per cent in the third quarter while recorded sales grew by 0 per cent. Operating profit (EBIT1) increased by 3 per cent to 118.4 MEUR.
The organic growth in the Group's core business, Measurement Technologies (MT), was 5 per cent and net sales amounted to 566.1 MEUR. Operating earnings in MT increased to 122.3 MEUR, corresponding to an operating margin of 21.6 per cent.
Geosystems reported organic growth of 12 per cent and represented 35 per cent of net sales in the third quarter.
Metrology, which represented 30 per cent of net sales, reported organic growth of 3 per cent.
Technology, which represented 33 per cent of net sales, reported 0 per cent organic growth. Intergraph PP&M continued to expand and reported organic growth of 7 per cent despite tough comparison numbers from Q3 2012. Intergraph SG&I reported negative growth due to the continued downturn in the defence segment which contracted by -36 per cent in the quarter.
| Net sales | |
|---|---|
| 2012, MEUR | 578.1 |
| Structure, % | 0 |
| Currency, % | -5 |
| Organic grow th, % | 5 |
| Total, % | 0 |
| 2013, MEUR | 576.6 |
Net sales from acquisitions during the last twelve months are reported as " Structure" in the table above. Percentages are rounded to the nearest whole percent.
Americas continue to report solid growth, largely due to the recovery in the U.S. construction sector coupled with strong demand in South America. Demand in EMEA improved in the quarter, particularly in the construction sector. Asia reported a mixed quarter where the main positives were the infrastructure, power and energy related businesses.
Customer demand in EMEA increased in the third quarter. Organic growth in net sales was 5 per cent in MT and 27 per cent in Other Operations.
In Western Europe, Hexagon experienced increased activity levels. The positives were Germany, Italy, UK and the Nordic region whilst demand in France was weak. The growth in EMEA was primarily driven by increased demand for measurement solutions from customers involved in infrastructure-related activities. Additionally, recent product launches from Geosystems continue to have a positive impact on the growth in the region. Although demand from customers in the automotive and manufacturing sectors remains low, Hexagon still recorded growth in the quarter in both of these areas. Demand for public safety solutions weakened due to various government budget cuts.
Demand in the Middle East, Eastern Europe and Russia increased in the quarter.
Americas recorded 6 per cent organic growth in net sales in the third quarter.
The primary growth drivers in NAFTA in the quarter were related to increased demand in the infrastructure, power and energy segments. As expected, the defence business had another weak quarter. The automotive segment recorded negative growth in the quarter whereas the aerospace segment continued to grow.
Demand for Hexagon's products remained favourable in South America. Hexagon recorded strong double digit organic growth in the region in the quarter.
Asia recorded organic growth in net sales of 4 per cent in the third quarter.
China recorded a mixed quarter where automotive, aerospace, surveying, power and energy segments saw increased demand; however, the project-related businesses (airborne sensors and mining) experienced a weak quarter.
Rapidly expanding markets were Malaysia, Indonesia, Philippines, New Zealand, India and Korea. Growth was held back in the region by Australia, due to the downturn in the mining sector.
| Net sales | Earnings | |||||
|---|---|---|---|---|---|---|
| MEUR | Q3 2013 | Q3 2012 Δ % 1) | Q3 2013 | Q3 2012 Δ % | ||
| Hexagon MT | 566.1 | 565.2 | 5 | 122.3 | 120.0 | 2 |
| Other Operations | 10.5 | 12.9 | 27 | 0.2 | -0.2 | n.a. |
| Net sales | 576.6 | 578.1 | 5 | |||
| Group cost and eliminations | -4.1 | -4.4 | 7 | |||
| Operating earnings (EBIT1) | 118.4 | 115.4 | 3 | |||
| Operating margin, % | 20.5 | 20.0 | 0.5 | |||
| Interest income and expenses, net | -8.5 | -12.0 | 29 | |||
| Earnings before non-recurring items | 109.9 | 103.4 | 6 | |||
| Non-recurring items | -14.9 | - | n.a. | |||
| Earnings before taxes | 95.0 | 103.4 | -8 | |||
| Taxes | -18.6 | -19.7 | 6 | |||
| Net earnings | 76.4 | 83.7 | -9 |
1) Adjusted to fixed exchange rates and a comparable group structure, i.e. organic growth.
| Movement 1) | Income less cost | Profit impact | |
|---|---|---|---|
| CHF | Weakened -3% | Negative | Positive |
| USD | Weakened -6% | Positive | Negative |
| CNY | Weakened -2% | Positive | Negative |
| EBIT1, MEUR | -6.3 |
1) Compared to Q3 2012.
The Japanese Yen and the Brazilian Real had negative impact on net sales and profit.
Net sales amounted to 576.6 MEUR (578.1) in the third quarter. Organic growth in net sales amounted to 5 per cent.
Operating earnings (EBIT1) increased by 3 per cent to 118.4 MEUR (115.4), which corresponds to an operating margin of 20.5 per cent (20.0). Operating earnings (EBIT1) were negatively affected by exchange rate movements of -6.3 MEUR.
The financial net amounted to -8.5 MEUR (-12.0) in the third quarter.
In the quarter, Hexagon posted non-recurring items of -14.9 MEUR (-) related to Other Operations, a writedown of the Blom investment and a cost reduction programme in MT. The items in Other Operations and the write-down resulting from the divestiture of Blom amounted to -8.8 MEUR. EBP i Olofström AB (EBP), that was part of Other Operations, was divested in July and Swepart Transmission is expected to be divested later this year. The cost reduction programme in MT amounted to -6.1 MEUR and primarily relates to Metrology, where we have accelerated the cost programme announced in Q2 2013, and Intergraph SG&I, where further cutbacks in the defence business have been made. Cost savings were also implemented in Geosystems and Intergraph PP&M. In total, the programme will affect about 200 employees and generate annual savings of approximately 15.0 MEUR, with full effect expected as of Q2 2014.
Earnings before taxes, excluding non-recurring items, amounted to 109.9 MEUR (103.4). Earnings before taxes, including these items, amounted to 95.0 MEUR (103.4). Earnings were negatively affected by exchange rate movements of -6.4 MEUR.
Net earnings amounted to 76.4 MEUR (83.7) or 0.21 EUR (0.24) per share.
EMEA reported organic growth of 5 per cent in the third quarter, whilst Americas reported organic growth of 6 per cent. Asia reported 4 per cent organic growth in the quarter.
Organic growth in net sales stemming from Intergraph has been included in the graph above as of 1 November 2010.
Hexagon's core business Measurement Technologies has consistently improved its profitability. In 2007 and in 2008 the EBIT margin was 20 per cent. In 2009, the margin decreased to approximately 17 per cent due to reduced volumes caused by the global economic downturn. In 2010, the margin was back to 20 per cent and in 2011 and 2012, it reached 21 per cent and 22 per cent, respectively. In the third quarter of 2013, the margin was 21.6 per cent (21.2).
| Net sales | Earnings | |||||
|---|---|---|---|---|---|---|
| MEUR | Q1-Q3 2013 Q1-Q3 2012 Δ % 1) Q1-Q3 2013 Q1-Q3 2012 Δ % | |||||
| Hexagon MT | 1,749.4 | 1,704.0 | 5 | 382.5 | 361.7 | 6 |
| Other Operations | 48.6 | 47.0 | 16 | 1.9 | 1.1 | 73 |
| Net sales | 1,798.0 | 1,751.0 | 5 | |||
| Group cost and eliminations | -13.4 | -11.5 | -17 | |||
| Operating earnings (EBIT1) | 371.0 | 351.3 | 6 | |||
| Operating margin, % | 20.6 | 20.1 | 0.5 | |||
| Interest income and expenses, net | -26.6 | -39.5 | 33 | |||
| Earnings before non-recurring items | 344.4 | 311.8 | 10 | |||
| Non-recurring items | -14.9 | - | n.a. | |||
| Earnings before taxes | 329.5 | 311.8 | 6 | |||
| Taxes | -63.2 | -59.7 | -6 | |||
| Net earnings | 266.3 | 252.1 | 6 |
1) Adjusted to fixed exchange rates and a comparable group structure, i.e. organic growth.
| Movement 1) | Income less cost | Profit impact | |
|---|---|---|---|
| CHF | Weakened -2% | Negative | Positive |
| USD | Weakened -3% | Positive | Negative |
| CNY | Weakened -0% | Positive | Negative |
| EBIT1, MEUR | -9.7 |
1) Compared to Q1-3 2012.
The Japanese Yen and the Brazilian Real had negative impact on net sales and profit.
Net sales amounted to 1,798.0 MEUR (1,751.0) in the first nine months of the year. Using fixed exchange rates and a comparable group structure, net sales increased by 5 per cent.
Operating earnings (EBIT1) amounted to 371.0 MEUR (351.3), which corresponds to an operating margin of 20.6 per cent (20.1). Operating earnings (EBIT1) were negatively affected by exchange rate movements of -9.7 MEUR.
The financial net amounted to -26.6 MEUR (-39.5) in the first nine months.
In the third quarter, Hexagon posted nonrecurring items of -14.9 MEUR (-) related to Other Operations, a write-down of the Blom investment and a cost reduction programme in MT (for details see page 3 of this report).
Earnings before taxes, excluding nonrecurring items, amounted to 344.4 MEUR (311.8). Earnings before taxes, including these items, amounted to 329.5 MEUR (311.8). Earnings were negatively affected by exchange rate movements of -9.8 MEUR.
Net earnings amounted to 266.3 MEUR (252.1) or 0.75 EUR (0.71) per share.
Shell is taking an industry lead in adopting the Intergraph Cloud solution as the foundation element of a multi-vendor Integrated Engineering Environment for Shell Capital Projects delivered through their EPC Contractors. This new approach of capital project data sharing will reduce existing information barriers and raise efficiency and data quality of project hand-over. The Integrated Engineering Environment provides all companies involved with the ability to get high quality and accurate data at any time, in any place, as and when required. The project is expected to go into production towards the end of 2013 or early 2014.
Capital employed decreased to 4,520.4 MEUR (4,532.2). Return on average capital employed, excluding non-recurring items, for the last twelve months was 11.1 per cent (10.7). Return on average shareholders' equity for the last twelve months was 12.9 per cent (13.1). The capital turnover rate was 0.5 times (0.5).
Total shareholders' equity increased to 2,836.4 MEUR (2,695.9). The equity ratio was 52 per cent (50). Hexagon's total assets increased to 5,447.5 MEUR (5,426.7).
Hexagon's primary source of financing is a 900 MUSD and a 1,000 MEUR Term and Revolving Credit Facilities Agreement that expires in July 2015. In the fourth quarter of 2009 Hexagon issued a 2,000 MSEK five year bond. To further diversify the debt structure, Hexagon established a Swedish Commercial Paper Programme in the first quarter of 2012. The programme enables Hexagon to issue commercial paper up to a total amount of SEK 8 billion. Commercial paper can be issued with tenor of up to 12 months under the programme.
On 30 September 2013, cash and unutilised credit limits totalled 468.5 MEUR (456.4). Hexagon's net debt was 1,520.1 MEUR (1,717.5). The net indebtedness was 0.50 times (0.59). Interest coverage ratio was 12.1 times (8.2).
During the third quarter, cash flow from operations before changes in working capital increased to 119.7 MEUR (116.0),
corresponding to 0.34 EUR (0.33) per share. Cash flow from operations in the third quarter increased to 148.4 MEUR (129.8), corresponding to 0.42 EUR (0.37) per share. The operating cash flow in the third quarter 2013 amounted to 94.3 MEUR (84.6).
For the first nine months, cash flow from operations amounted to 355.2 MEUR (329.4), corresponding to 1.01 EUR (0.93) per share and the operating cash flow amounted to 206.0 MEUR (208.6).
Hexagon's net investments, excluding acquisitions and divestitures, amounted to -54.1 MEUR (-45.2) in the third quarter and -149.2 MEUR (-120.8) in the first nine months.
Depreciation, amortisation and impairment amounted to -34.9 MEUR (-31.6) in the third quarter and -99.7 MEUR (-90.7) in the first nine months.
The Group's tax expense for the first nine months totalled -63.2 MEUR (-59.7).
The reported tax rate was 19.6 per cent (19.1) for the quarter and 19.2 per cent (19.1) for the first nine months. The tax rate, excluding non-recurring items, was 19.0 per cent for both the quarter and the first nine months.
The average number of employees in Hexagon during the first nine months was 13,948 (13,121). The number of employees at the end of the quarter was 14,291 (13,606).
Earnings per share for the third quarter amounted to 0.21 EUR (0.24). Earnings per share for the first nine months amounted to 0.75 EUR (0.71).
On 30 September 2013, equity per share was 7.98 EUR (7.63) and the share price was 193.80 SEK (140.80).
Hexagon's share capital amounts to 78,771,810 EUR, represented by 354,996,977 shares, of which 15,750,000 are of series A with 10 votes each and 339,246,977 are of series B with one vote each. Hexagon AB treasury shares amounted to 322,090 shares of series B.
In accordance with a decision by a Shareholders' General Meeting in December 2011, an incentive programme was introduced, under which a maximum of 13,665,000 warrants can be issued. At full exercise of the warrant programme, the dilutive effect would be 3.7 per cent of the share capital and 2.7 per cent of the number of votes. On 30 September 2013, 5,768,255 warrants were outstanding.
Associated companies affected Hexagon's earnings during the first nine months by -2.0 MEUR (0.0).
The parent company's earnings after financial items in the first nine months amounted to 262.3 MEUR (-24.2). The equity was 1,766.1 MEUR (1,407.5). The solvency ratio of the parent company was 43 per cent (36). Liquid funds including unutilised credit limits were 300.8 MEUR (306.4).
| MEUR | Q3 2013 Q3 2012 Δ% | Q1-Q3 2013 Q1-Q3 2012 Δ% | |||||
|---|---|---|---|---|---|---|---|
| Net sales | 566.1 | 565.2 | 1) 5 |
1,749.4 | 1,704.0 | 5 | 1) |
| Operating earnings (EBIT1) | 122.3 | 120.0 | 2 | 371.0 | 351.3 | 6 | |
| Operating margin,% | 21.6 | 21.2 | 0.4 | 20.6 | 20.1 | 0.5 |
1) Adjusted to fixed exchange rates and a comparable group structure, i.e. organic growth.
| MEUR | Q3 2013 Q3 2012 Δ% | Q1-Q3 2013 Q1-Q3 2012 Δ% | |||||
|---|---|---|---|---|---|---|---|
| Net sales | 10.5 | 12.9 | 27 1) | 48.6 | 47.0 | 16 1) | |
| Operating earnings (EBIT1) | 0.2 | -0.2 | n.a. | 1.9 | 1.1 | 73 | |
| Operating margin,% | 1.9 | -1.6 | 3.5 | 3.9 | 2.3 | 1.6 | |
1) Adjusted to fixed exchange rates and a comparable group structure, i.e. organic growth.
In the third quarter, net sales amounted to 566.1 MEUR (565.2). Using fixed exchange rates and a comparable group structure, net sales increased by 5 per cent.
Operating earnings (EBIT1) amounted to 122.3 MEUR (120.0), which corresponds to an operating margin of 21.6 per cent (21.2).
The number of employees by the end of the quarter was 14,041 (13,265).
In the third quarter, net sales amounted to 10.5 MEUR (12.9). Using fixed exchange rates and a comparable group structure, net sales increased by 27 per cent.
Operating earnings (EBIT1) amounted to 0.2 MEUR (-0.2), which corresponds to an operating margin of 1.9 per cent (-1.6).
The number of employees by the end of the quarter was 231 (324).
In July 2013, EBP was divested and is therefore no longer part of Other Operations.
| Net sales | Net sales | |||||
|---|---|---|---|---|---|---|
| MEUR | Q3 2013 Q3 2012 Δ % 1) Q1-Q3 2013 Q1-Q3 2012 Δ % 1) | |||||
| Geosystems | 203.9 | 188.4 | 12 | 625.8 | 587.4 | 8 |
| Metrology | 173.3 | 173.8 | 3 | 535.4 | 521.1 | 3 |
| Technology | 188.9 | 203.0 | 0 | 588.2 | 595.5 | 3 |
| Total Hexagon MT | 566.1 | 565.2 | 5 | 1,749.4 | 1,704.0 | 5 |
1) Adjusted to fixed exchange rates and a comparable group structure, i.e. organic growth.
Geosystems reported 12 per cent organic growth in net sales in the third quarter. Metrology displayed organic sales growth of 3 per cent. Technology, including Intergraph, reported 0 per cent organic growth.
Product innovations including new technology, lower manufacturing costs and an increasing software content enables Hexagon to continuously improve the gross margin. In the first nine months of 2013, the gross margin reached 57 per cent (56).
Customer interest in the recently launched Leica Nova MS50 MultiStation is strong and growing. The MS50 is a new category of instrument that combines laser scanning, total station measurement, GNSS and imaging in a single solution. Over four hundred instruments have been sold in the complete Leica Nova family of solutions in the first four months of availability.
The Board of Directors and the President and CEO declare that this interim report provides a true and fair overview of the Company´s and the Group´s operations, their financial position and performance, and describes material risks and uncertainties facing the Company and companies within the Group.
Stockholm, Sweden, 23 October 2013 Hexagon AB (publ)
Melker Schörling Chairman of the Board
Ulrika Francke Gun Nilsson Board Member Board Member
Jill Smith Ulrik Svensson Board Member Board Member
Ola Rollén President and CEO Board Member
ACCOUNTING PRINCIPLES
Hexagon applies International Financial Reporting Standards (IFRS) as adopted by the European Union. Hexagon's interim report for the Group is prepared in accordance with IAS 34, "Interim Financial Reporting" and the Annual Accounts Act. Parent company accounts are prepared in accordance with the Annual Accounts Act. Accounting principles and calculation methods are unchanged from those applied in the Annual Report for 2012 except for the following standards that have been applied from financial year 2013: Amendment to IAS 1 – Presentation of Financial Statements, IFRS 7 – Financial Instruments – Disclosures, IFRS 13 – Fair Value Measurement, Amendment to IAS 19 – Employee Benefits. The changes refer to extended disclosure requirements and for defined benefit plans also changed accounting principles. The new accounting principles for defined benefit plans have been applied retrospectively and hence the income statement and balance sheet for 2012 have been restated accordingly.
As an international group, Hexagon is exposed to a number of business and financial risks. The business risks can be divided into strategic, operational and legal risks. The financial risks are related to such factors as exchange rates, interest rates, liquidity and the ability to raise funds. Risk management in Hexagon aims to identify, control and reduce risks. This work begins with an assessment of the probability of risks occurring and their potential effect on the Group. There has been no change in the risks facing the Group compared to what was reported in the 2012 Annual Report.
No significant related party transactions have occurred during Q1-Q3 2013.
The composition of the Hexagon Nomination Committee for the Annual General Meeting 2014 is: Mikael Ekdahl, Melker Schörling AB (Chairman), Anders Oscarsson, AMF Fonder, Jan Andersson, Swedbank Robur fonder and Tomas Ehlin, Nordea Fonder.
On 7 October 2013, Hexagon signed an agreement to acquire Devex, a leading player in the field of automation solutions for mining operations in Brazil.
On 8 October 2013, Hexagon entered into an agreement to acquire Airborne Hydrography AB, a Swedish based provider of airborne laser survey systems.
On 14 October, Hexagon announced that it will make a public voluntary offer for Veripos, a position services company listed in Oslo.
We have reviewed the condensed interim report for Hexagon AB as at September 30, 2013 and for the nine months period then ended. The Board of Directors and the Managing Director are responsible for the preparation and presentation of this interim report in accordance with IAS 34 and the Swedish Annual Accounts Act. Our responsibility is to express a conclusion on this interim report based on our review.
We conducted our review in accordance with the Swedish Standard on Review Engagements, SÖG 2410 Review of Interim Reports Performed by the Independent Auditor of the Entity. A review consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing, ISA, and other generally accepted auditing standards in Sweden. The procedures performed in a review do not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Based on our review, nothing has come to our attention that causes us to believe that the interim report is not prepared, in all material aspects, in accordance with IAS 34 and the Swedish Annual Accounts Act regarding the Group, and in accordance with the Swedish Annual Accounts Act regarding the Parent Company.
Stockholm, 23 October 2013
Ernst & Young AB
Rickard Andersson Authorised Public Accountant
| MEUR | Q3 2013 | Q3 2012 | Q1-Q3 2013 | Q1-Q3 2012 | 2012 |
|---|---|---|---|---|---|
| Net sales | 576.6 | 578.1 | 1,798.0 | 1,751.0 | 2,380.0 |
| Cost of goods sold | -254.9 | -258.7 | -800.0 | -793.1 | -1,078.9 |
| Gross earnings | 321.7 | 319.4 | 998.0 | 957.9 | 1,301.1 |
| Sales and administration costs, etc. | -212.7 | -204.0 | -634.7 | -606.6 | -815.7 |
| Earnings from shares in associated companies | -0.3 | 0.0 | -2.0 | 0.0 | -0.5 |
| Capital loss from sale of shares in Group companies | -5.2 | - | -5.2 | - | - |
| Operating earnings 1) | 103.5 | 115.4 | 356.1 | 351.3 | 484.9 |
| Interest income and expenses, net | -8.5 | -12.0 | -26.6 | -39.5 | -50.7 |
| Earnings before taxes | 95.0 | 103.4 | 329.5 | 311.8 | 434.2 |
| Taxes | -18.6 | -19.7 | -63.2 | -59.7 | -83.1 |
| Net earnings | 76.4 | 83.7 | 266.3 | 252.1 | 351.1 |
| Attributable to: | |||||
| Parent company shareholders | 75.5 | 83.0 | 263.8 | 250.0 | 348.2 |
| Non-controlling interest | 0.9 | 0.7 | 2.5 | 2.1 | 2.9 |
| 1) of w hich non-recurring items |
-14.9 | - | -14.9 | - | - |
| Earnings include depreciation, amortisation and impairments of | -34.9 | -31.6 | -99.7 | -90.7 | -120.8 |
| Basic earnings per share, EUR | 0.21 | 0.24 | 0.75 | 0.71 | 0.99 |
| Earnings per share after dilution, EUR | 0.21 | 0.23 | 0.74 | 0.71 | 0.99 |
| Total shareholder's equity per share, EUR | 7.98 | 7.63 | 7.98 | 7.63 | 7.77 |
| Closing number of shares, thousands | 354,675 | 352,490 | 354,675 | 352,490 | 352,675 |
| Average number of shares, thousands | 353,629 | 352,490 | 353,046 | 352,490 | 352,499 |
| Average number of shares after dilution, thousands | 355,708 | 353,422 | 355,307 | 353,198 | 353,494 |
| MEUR | Q3 2013 | Q3 2012 | Q1-Q3 2013 | Q1-Q3 2012 | 2012 |
|---|---|---|---|---|---|
| Net earnings | 76.4 | 83.7 | 266.3 | 252.1 | 351.1 |
| Other comprehensive income | |||||
| Items that w ill not be reclassified to income statement |
|||||
| Actuarial gains/losses | - | - | - | - | 20.8 |
| Taxes on items that w ill not be reclassified to income statement |
- | - | - | - | -1.3 |
| Total items that w ill not be reclassified to income statement, net of taxes |
- | - | - | - | 19.5 |
| Items that may be reclassified subsequently to income statement | |||||
| Exchange rate differences | -71.1 | -36.9 | -113.8 | 19.6 | -45.8 |
| Effect of hedging of net investments in foreign operations | 6.8 | -16.9 | 3.1 | -5.8 | 1.9 |
| Fair value adjustment | - | - | - | - | -4.8 |
| Cash flow hedges, net |
0.2 | 1.5 | 0.2 | 1.3 | 1.5 |
| Taxes on items that may be reclassified subsequently to income statement | 6.4 | 4.1 | 4.4 | 1.2 | -4.6 |
| Total items that may be reclassified subsequently to income statement, net of taxes |
-57.7 | -48.2 | -106.1 | 16.3 | -51.8 |
| Other comprehensive income, net of taxes | -57.7 | -48.2 | -106.1 | 16.3 | -32.3 |
| Total comprehensive income for the period | 18.7 | 35.5 | 160.2 | 268.4 | 318.8 |
| Attributable to: | |||||
| Parent company shareholders | 18.0 | 34.8 | 157.7 | 266.2 | 316.0 |
| Non-controlling interest | 0.7 | 0.7 | 2.5 | 2.2 | 2.8 |
| MEUR | 30/9 2013 | 30/9 2012 | 31/12 2012 |
|---|---|---|---|
| Intangible fixed assets | 3,906.7 | 3,922.7 | 3,931.6 |
| Tangible fixed assets | 240.9 | 234.8 | 239.0 |
| Financial fixed assets | 17.9 | 41.1 | 37.3 |
| Deferred tax assets | 102.2 | 95.5 | 90.1 |
| Total fixed assets | 4,267.7 | 4,294.1 | 4,298.0 |
| Inventories | 388.3 | 392.9 | 376.8 |
| Accounts receivable | 486.5 | 499.5 | 514.5 |
| Other receivables | 57.3 | 56.0 | 53.4 |
| Prepaid expenses and accrued income | 83.8 | 65.4 | 60.5 |
| Total current receivables | 627.6 | 620.9 | 628.4 |
| Cash and cash equivalents | 163.9 | 118.8 | 130.7 |
| Total current assets | 1,179.8 | 1,132.6 | 1,135.9 |
| Total assets | 5,447.5 | 5,426.7 | 5,433.9 |
| Equity attributable to parent company shareholders | 2,830.5 | 2,689.1 | 2,741.8 |
| Equity attributable to non-controlling interest | 5.9 | 6.8 | 7.3 |
| Total shareholders' equity | 2,836.4 | 2,695.9 | 2,749.1 |
| Interest bearing liabilities | 1,324.5 | 1,550.0 | 1,503.8 |
| Other liabilities | 8.5 | 15.6 | 12.5 |
| Pension liabilities | 64.1 | 83.8 | 64.1 |
| Deferred tax liabilities | 288.0 | 260.5 | 281.4 |
| Other provisions | 16.4 | 40.8 | 15.3 |
| Total long-term liabilities | 1,701.5 | 1,950.7 | 1,877.1 |
| Interest bearing liabilities | 286.4 | 202.4 | 187.6 |
| Accounts payable | 134.6 | 118.9 | 156.3 |
| Other liabilities | 95.6 | 89.0 | 84.7 |
| Other provisions | 30.1 | 6.7 | 34.1 |
| Accrued expenses and deferred income | 362.9 | 363.1 | 345.0 |
| Total short-term liabilities | 909.6 | 780.1 | 807.7 |
| Total equity and liabilities | 5,447.5 | 5,426.7 | 5,433.9 |
In Hexagon's balance sheet derivatives and other long-term securities holdings are carried at fair value. Derivatives are measured at fair value based on valuation techniques with observable market data as input (level 2 according to definition in IFRS 7). Other long-term securities holdings amount to insignificant numbers. Other assets and liabilities are carried at accrued cost.
For financial assets and liabilities that are carried at accrued cost, the fair value is deemed to be coincident with the carrying amount except for long-term liabilities to credit institutions. The difference between the fair value and the carrying amount for these long-term liabilities is deemed to be insignificant relative to the total balance sheet since the interest rate duration is short.
| MEUR | Q1-Q3 2013 | Q1-Q3 2012 | 2012 |
|---|---|---|---|
| Opening shareholders' equity | 2,772.6 | 2,525.8 | 2,525.8 |
| Change in accounting principles (IAS 19) | -23.5 | -36.5 | -36.5 |
| Restated opening shareholders' equity | 2,749.1 | 2,489.3 | 2,489.3 |
| Total comprehensive income for the period 1) | 160.2 | 268.4 | 318.8 |
| New share issue |
19.4 | - | - |
| Dividend | -101.6 | -62.4 | -62.5 |
| Sale of repurchased shares | 9.2 | - | 2.7 |
| Stock options issued | - | 0.6 | 0.8 |
| Effect of acquisitions and divestments of subsidiaries | 0.1 | - | - |
| Closing shareholders' equity 2) | 2,836.4 | 2,695.9 | 2,749.1 |
| 1) of w hich: Parent company shareholders |
157.7 | 266.2 | 316.0 |
| Non-controlling interest | 2.5 | 2.2 | 2.8 |
| 2) of w hich: Parent company shareholders Non-controlling interest |
2,830.5 5.9 |
2,689.1 6.8 |
2,741.8 7.3 |
| series A | series B | Total | |
|---|---|---|---|
| 2009-12-31 Total issued and outstanding | 11,812,500 | 252,534,653 | 264,347,153 |
| Sale of repurchased shares | - | 20,070 | 20,070 |
| Rights issue | 3,937,500 | 83,845,572 | 87,783,072 |
| 2010-12-31 Total issued and outstanding | 15,750,000 | 336,400,295 | 352,150,295 |
| Rights issue | - | 339,335 | 339,335 |
| 2011-12-31 Total issued and outstanding | 15,750,000 | 336,739,630 | 352,489,630 |
| Sale of repurchased shares | - | 185,207 | 185,207 |
| 2012-12-31 Total issued and outstanding | 15,750,000 | 336,924,837 | 352,674,837 |
| Sale of repurchased shares | - | 645,250 | 645,250 |
| New issue, options exercised |
- | 1,354,800 | 1,354,800 |
| 2013-09-30 Total issued and outstanding 1) | 15,750,000 | 338,924,887 | 354,674,887 |
1) As per 30 September 2013, there were in total 354,996,977 shares in the Company, of which 15,750,000 are of series A with ten votes each and 339,246,977 are of series B with one vote each. Hexagon AB treasury shares amounted to 322,090 shares of series B.
| MEUR | Q3 2013 | Q3 2012 | Q1-Q3 2013 | Q1-Q3 2012 | 2012 |
|---|---|---|---|---|---|
| Cash flow from operations before change in w orking capital |
|||||
| excluding taxes and interest | 146.8 | 142.9 | 461.3 | 428.4 | 596.9 |
| Taxes paid | -20.0 | -15.6 | -51.9 | -41.6 | -57.2 |
| Interest received and paid, net | -7.1 | -11.3 | -22.6 | -37.6 | -45.3 |
| Cash flow from operations before change in w orking capital |
119.7 | 116.0 | 386.8 | 349.2 | 494.4 |
| Cash flow from change in w orking capital |
28.7 | 13.8 | -31.6 | -19.8 | 2.9 |
| Cash flow from operations |
148.4 | 129.8 | 355.2 | 329.4 | 497.3 |
| Cash flow from ordinary investing activities |
-54.1 | -45.2 | -149.2 | -120.8 | -171.8 |
| Operating cash flow | 94.3 | 84.6 | 206.0 | 208.6 | 325.5 |
| Cash flow from other investing activities 1) |
-0.9 | -3.3 | -14.8 | -31.1 | -81.0 |
| Cash flow after other investing activities |
93.4 | 81.3 | 191.2 | 177.5 | 244.5 |
| Dividends paid | -2.8 | -2.5 | -101.6 | -62.4 | -62.5 |
| Sale of repurchased shares | 7.6 | - | 9.2 | - | 2.7 |
| New share issue |
2.5 | - | 19.4 | - | - |
| Stock options issued | - | 0.6 | - | 8.8 | 9.0 |
| Cash flow from other financing activities |
-116.1 | -72.0 | -81.1 | -123.4 | -177.4 |
| Cash flow for the period |
-15.4 | 7.4 | 37.1 | 0.5 | 16.3 |
| Cash and cash equivalents, beginning of period | 184.0 | 110.6 | 130.7 | 116.4 | 116.4 |
| Effect of translation differences on cash and cash equivalents | -4.7 | 0.8 | -3.9 | 1.9 | -2.0 |
| Cash flow for the period |
-15.4 | 7.4 | 37.1 | 0.5 | 16.3 |
| Cash and cash equivalents, end of period | 163.9 | 118.8 | 163.9 | 118.8 | 130.7 |
1)Acquisitions and divestments totalled -1.0 MEUR (-0.2) and other was 0.1 MEUR (-3.1) in the third quarter 2013.
| Q3 2013 | Q3 2012 | Q1-Q3 2013 | Q1-Q3 2012 | 2012 | |
|---|---|---|---|---|---|
| Operating margin, % | 20.5 | 20.0 | 20.6 | 20.1 | 20.4 |
| Profit margin before taxes, % | 16.5 | 17.9 | 18.3 | 17.8 | 18.2 |
| Return on shareholders' equity, 12 month average, % | 12.9 | 13.1 | 12.9 | 13.1 | 13.3 |
| Return on capital employed ,12 month average, % | 11.1 | 10.7 | 11.1 | 10.7 | 10.9 |
| Equity ratio, % | 52.1 | 49.7 | 52.1 | 49.7 | 50.6 |
| Net indebtedness | 0.50 | 0.59 | 0.50 | 0.59 | 0.56 |
| Interest coverage ratio | 11.0 | 8.7 | 12.1 | 8.2 | 8.8 |
| Average number of shares, thousands | 353,629 | 352,490 | 353,046 | 352,490 | 352,499 |
| Basic earnings per share excl. non-recurring items, EUR | 0.25 | 0.24 | 0.78 | 0.71 | 0.99 |
| Basic earnings per share, EUR | 0.21 | 0.24 | 0.75 | 0.71 | 0.99 |
| Cash flow per share, EUR |
0.42 | 0.37 | 1.01 | 0.93 | 1.41 |
| Cash flow per share before change in w orking cap, EUR |
0.34 | 0.33 | 1.10 | 0.99 | 1.40 |
| Share price, SEK | 193.80 | 140.80 | 193.80 | 140.80 | 163.10 |
| Share price, translated to EUR | 22.39 | 16.70 | 22.39 | 16.70 | 19.00 |
| MEUR | Q3 2013 | Q2 2013 | Q1 2013 | Q4 2012 | Q3 2012 | Q2 2012 | Q1 2012 | 2012 |
|---|---|---|---|---|---|---|---|---|
| Hexagon MT - Of w hich |
566.1 | 614.2 | 569.1 | 613.6 | 565.2 | 590.3 | 548.5 | 2,317.6 |
| Geosystems | 203.9 | 226.7 | 195.2 | 203.3 | 188.4 | 210.8 | 188.2 | 790.7 |
| Metrology | 173.3 | 186.3 | 175.8 | 201.0 | 173.8 | 179.9 | 167.4 | 722.1 |
| Technology | 188.9 | 201.2 | 198.1 | 209.3 | 203.0 | 199.6 | 192.9 | 804.8 |
| Other Operations | 10.5 | 20.9 | 17.2 | 15.4 | 12.9 | 16.8 | 17.3 | 62.4 |
| Group | 576.6 | 635.1 | 586.3 | 629.0 | 578.1 | 607.1 | 565.8 | 2,380.0 |
| MEUR | Q3 2013 | Q2 2013 | Q1 2013 | Q4 2012 | Q3 2012 | Q2 2012 | Q1 2012 | 2012 |
|---|---|---|---|---|---|---|---|---|
| Hexagon MT | 122.3 | 135.2 | 125.0 | 138.0 | 120.0 | 129.9 | 111.8 | 499.7 |
| Other Operations | 0.2 | 1.1 | 0.6 | 0.2 | -0.2 | 0.5 | 0.8 | 1.3 |
| Group costs | -4.1 | -4.7 | -4.6 | -4.6 | -4.4 | -3.9 | -3.2 | -16.1 |
| Group | 118.4 | 131.6 | 121.0 | 133.6 | 115.4 | 126.5 | 109.4 | 484.9 |
| Margin, % | 20.5 | 20.7 | 20.6 | 21.2 | 20.0 | 20.8 | 19.3 | 20.4 |
| MEUR | Q3 2013 | Q2 2013 | Q1 2013 | Q4 2012 | Q3 2012 | Q2 2012 | Q1 2012 | 2012 |
|---|---|---|---|---|---|---|---|---|
| EMEA | 230.4 | 261.9 | 249.6 | 268.1 | 224.1 | 251.4 | 237.1 | 980.7 |
| Americas | 187.9 | 201.7 | 183.5 | 196.6 | 189.3 | 185.9 | 184.8 | 756.6 |
| Asia | 158.3 | 171.5 | 153.2 | 164.3 | 164.7 | 169.8 | 143.9 | 642.7 |
| Group | 576.6 | 635.1 | 586.3 | 629.0 | 578.1 | 607.1 | 565.8 | 2,380.0 |
| Average | Q3 2013 | Q2 2013 | Q1 2013 | Q4 2012 | Q3 2012 | Q2 2012 | Q1 2012 | 2012 |
|---|---|---|---|---|---|---|---|---|
| SEK/EUR | 0.1152 | 0.1167 | 0.1177 | 0.1159 | 0.1184 | 0.1122 | 0.1130 | 0.1149 |
| USD/EUR | 0.7550 | 0.7657 | 0.7571 | 0.7721 | 0.8000 | 0.7788 | 0.7624 | 0.7783 |
| CNY/EUR | 0.1233 | 0.1244 | 0.1217 | 0.1236 | 0.1260 | 0.1230 | 0.1208 | 0.1234 |
| CHF/EUR | 0.8100 | 0.8120 | 0.8139 | 0.8279 | 0.8309 | 0.8321 | 0.8278 | 0.8297 |
| Closing | Q3 2013 | Q2 2013 | Q1 2013 | Q4 2012 | Q3 2012 | Q2 2012 | Q1 2012 | 2012 |
| SEK/EUR | 0.1155 | 0.1139 | 0.1197 | 0.1165 | 0.1183 | 0.1140 | 0.1131 | 0.1165 |
| USD/EUR | 0.7405 | 0.7645 | 0.7809 | 0.7579 | 0.7734 | 0.7943 | 0.7487 | 0.7579 |
| CNY/EUR | 0.1210 | 0.1246 | 0.1256 | 0.1216 | 0.1231 | 0.1250 | 0.1189 | 0.1216 |
| CHF/EUR | 0.8284 |
| Acquisitions | ||
|---|---|---|
| MEUR | Q1-Q3 2013 | Q1-Q3 2012 |
| Fair value of acquired assets and assumed liabilities | ||
| Intangible fixed assets | 3.1 | 4.8 |
| Other fixed assets | 1.9 | 0.1 |
| Total fixed assets | 5.0 | 4.9 |
| Total current assets | 15.6 | 2.5 |
| Total assets | 20.6 | 7.4 |
| Total long-term liabilities | 0.1 | - |
| Total current liabilities | 9.6 | 0.9 |
| Total liabilities | 9.7 | 0.9 |
| Fair value of acquired assets and assumed liabilities, net | 10.9 | 6.5 |
| Shares in associated companies | -5.4 | - |
| Non-controlling interest in equity in acquired companies | -0.1 | - |
| Goodw ill |
25.1 | 3.2 |
| Total purchase consideration transferred | 30.5 | 9.7 |
| Less cash and cash equivalents in acquired companies Adjustment for non-paid consideration and considerations paid for |
-4.1 | -0.5 |
| prior years' acquisitions | -9.5 | 10.4 |
| Cash flow from acquisition of companies/businesses |
16.9 | 19.6 |
| Divestments | |||
|---|---|---|---|
| MEUR | Q1-Q3 2013 | Q1-Q3 2012 | |
| Current assets | 13.8 | - | |
| Current liabilities | 8.4 | - | |
| Carrying value of divested assets and liabilities, net | 5.4 | - | |
| Capital loss from sale of shares in Group companies | -5.2 | - | |
| Cash flow from sale of shares in Group companies |
0.2 | - |
During the first nine months of 2013, Hexagon acquired the following companies: Navgeocom, a Russian distributor, Listech, an Australian software development company, Kompakt, a Hungarian distributor, MANFRA, a Brazil based distributor, a/m/t software service ag, a Swiss based software solutions company and Geosoft, an Italian software development company.
The purchase price allocations are preliminary and might be subject to changes.
Since the total size of the acquisitions is insignificant, no further information is presented for these acquisitions.
In October 2013, Hexagon has signed an agreement to acquire Devex, a leading player in the field of automation solutions for mining operations in Brazil and Airborne Hydrography AB, a Swedish based provider of airborne laser survey systems. On 14 October, Hexagon announced that it will make a public voluntary offer for Veripos, a position services company listed in Oslo.
In July 2013, Hexagon divested EBP i Olofström AB that was reported within the business area Other Operations. There were no divestments in Q1-Q3 2012.
| MEUR | Q3 2013 | Q3 2012 | Q1-Q3 2013 | Q1-Q3 2012 | 2012 |
|---|---|---|---|---|---|
| Net sales | 2.8 | 2.5 | 8.4 | 7.5 | 10.5 |
| Administration cost | -3.3 | -4.0 | -11.2 | -12.0 | -17.7 |
| Operating earnings | -0.5 | -1.5 | -2.8 | -4.5 | -7.2 |
| Earnings from shares in Group companies | 50.4 | 0.0 | 236.8 | 50.0 | 204.0 |
| Interest income and expenses, net | -10.0 | -93.3 | 28.3 | -69.7 | -70.6 |
| Earnings before taxes | 39.9 | -94.8 | 262.3 | -24.2 | 126.2 |
| Taxes | 2.3 | 24.9 | -5.7 | 18.3 | 37.4 |
| Net earnings | 42.2 | -69.9 | 256.6 | -5.9 | 163.6 |
| MEUR | 30/9 2013 | 30/9 2012 | 31/12 2012 |
|---|---|---|---|
| Total fixed assets | 3,914.4 | 3,709.5 | 3,902.3 |
| Total current receivables | 164.9 | 165.3 | 155.3 |
| Cash and cash equivalents | 13.7 | 1.3 | 4.5 |
| Total current assets | 178.6 | 166.6 | 159.8 |
| Total assets | 4,093.0 | 3,876.1 | 4,062.1 |
| Total shareholders' equity | 1,766.1 | 1,407.5 | 1,579.7 |
| Total long-term liabilities | 1,323.5 | 1,517.4 | 1,471.8 |
| Total short-term liabilities | 1,003.4 | 951.2 | 1,010.6 |
| Total equity and liabilities | 4,093.0 | 3,876.1 | 4,062.1 |
On 1 January 2013, certain changes became effective in IAS 19 (Employee Benefits) concerning defined benefit plans altering the way the value of plan assets and pension obligations are calculated and presented. Historically, using the so-called "corridor method", actuarial differences within 10% of the plan asset value or the value of the defined benefit obligation, respectively, were not recognised in the financial statements. Following the changes in IAS 19, all such differences have to be recognised in the balance sheet and other comprehensive income. In addition, the changes in IAS 19 impact the income statement due to that the same discount rate applied for the calculation of the defined benefit obligation liability also shall be used for the calculation of the return rate on plan assets, instead of applying a fair estimate of the return rate as was made earlier. The difference in outcome between calculated return and actual return is recognised in other comprehensive income.
The following amendments have been made to the 2012 recorded full year numbers:
| Capital employed | Total assets less non-interest bearing liabilities |
|---|---|
| Capital turnover rate | Net sales divided by average capital employed |
| Cash flow | Cash flow from operations, after change in working capital, excluding non-recurring items |
| Cash flow per share | Cash flow from operations, after change in working capital, excluding non-recurring items divided by average number of shares |
| Earnings per share | Net earnings excluding non-controlling interest divided by average number of shares |
| Equity ratio | Shareholders' equity including non-controlling interests as a percentage of total assets |
| Interest cover ratio | Earnings after financial items plus financial expenses divided by financial expenses |
| Investments | Purchases less sales of tangible and intangible fixed assets, excluding those included in acquisitions and divestitures of subsidiaries |
| Net indebtedness | Interest-bearing liabilities less interest-bearing current receivables and liquid assets divided by shareholders' equity excluding non-controlling interests |
| Non-recurring items | Income and expenses that are not expected to appear on a regular basis |
| Operating earnings (EBIT1) | Operating earnings excluding capital gains on shares in group companies and other non-recurring items |
| Operating margin | Operating earnings (EBIT1) as a percentage of operating net sales |
| Profit margin before taxes | Earnings before taxes as a percentage of net sales |
| Return on capital employed (12 month average) |
Twelve months to end of period earnings after financial items, excluding non-recurring items, plus financial expenses as a percentage of twelve months to end of period average capital employed |
| Return on equity (12 month average) | Twelve months to end of period net earnings excluding non-controlling interests as a percentage of twelve months to end of period average shareholders' equity excluding non-controlling interests. |
| Shareholders' equity per share | Shareholders' equity excluding non-controlling interests divided by the number of shares at year-end |
| Share price | Last settled transaction on NASDAQ OMX Nordic Exchange on the last business day for the period |
| Americas | North, South and Central America |
|---|---|
| Asia | Asia, Australia and New Zealand |
| EMEA | Europe, Middle East and Africa |
| MT | The core segment, Measurement Technologies |
Hexagon is a leading global provider of design, measurement and visualisation technologies. Our customers can design, measure and position objects, and process and present data to stay one step ahead of a changing world. Hexagon's solutions increase productivity, enhance quality and allow for faster, better operational decisions, saving time, money and resources. Hexagon has more than 14,000 employees in over 40 countries and net sales of about 2,400 MEUR. Our products are used in a broad range of industries including surveying, power and energy, aerospace and defence, safety and security, construction and manufacturing. Learn more at www.hexagon.com.
Hexagon gives financial information at the following occasions:
| Year-End Report 2013 | 10 February 2014 |
|---|---|
| Interim Report Q1 2014 | 9 May 2014 |
| Interim Report Q2 2014 | 7 August 2014 |
| Interim Report Q3 2014 | 22 October 2014 |
Financial information is available in Swedish and English at the Hexagon website and can be ordered via phone +46 8 601 26 20 or e-mail [email protected]
The interim report for the third quarter 2013 will be presented 23 October 2013 at 10:00 CET at a telephone conference. Please view instructions at Hexagon's website on how to participate.
Mattias Stenberg, VP Strategy and Communications, Hexagon AB +46 8 601 26 27, [email protected]
This interim report is a type of information that Hexagon AB (publ) is obliged to disclose in accordance with the Swedish Securities Market Act and /or the Financial Instruments Trading Act. The information was submitted for publication on 23 October 2013 at 08:00 CET.
This communication may contain forward-looking statements. When used in this communication, words such as "anticipate", "believe", "estimate", "expect", "intend", "plan" and "project" are intended to identify forward-looking statements. They may involve risks and uncertainties, including technological advances in the measurement field, product demand and market acceptance, the effect of economic conditions, the impact of competitive products and pricing, foreign currency exchange rates and other risks. These forward-looking statements reflect the views of Hexagon's management as of the date made with respect to future events and are subject to risks and uncertainties. All of these forward-looking statements are based on estimates and assumptions made by Hexagon's management and are believed to be reasonable, though are inherently uncertain and difficult to predict. Actual results or experience could differ materially from the forward-looking statements. Hexagon disclaims any intention or obligation to update these forwardlooking statements.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.